Loan calculator

Annuity / fixed payments

Total 47040.12 EUR

Month	Starting balance	Repayment	Interest paid	Principal paid	Balance
1	45000.00	1306.67	108.75	1197.92	43802.08
2	43802.08	1306.67	105.86	1200.81	42601.27
3	42601.27	1306.67	102.95	1203.72	41397.55
4	41397.55	1306.67	100.04	1206.63	40190.92
5	40190.92	1306.67	97.13	1209.54	38981.38
6	38981.38	1306.67	94.21	1212.46	37768.92
7	37768.92	1306.67	91.27	1215.40	36553.52
8	36553.52	1306.67	88.34	1218.33	35335.19
9	35335.19	1306.67	85.39	1221.28	34113.91
10	34113.91	1306.67	82.44	1224.23	32889.68
11	32889.68	1306.67	79.48	1227.19	31662.49
12	31662.49	1306.67	76.52	1230.15	30432.34
13	30432.34	1306.67	73.54	1233.13	29199.21
14	29199.21	1306.67	70.56	1236.11	27963.10
15	27963.10	1306.67	67.58	1239.09	26724.01
16	26724.01	1306.67	64.58	1242.09	25481.92
17	25481.92	1306.67	61.58	1245.09	24236.83
18	24236.83	1306.67	58.57	1248.10	22988.73
19	22988.73	1306.67	55.56	1251.11	21737.62
20	21737.62	1306.67	52.53	1254.14	20483.48
21	20483.48	1306.67	49.50	1257.17	19226.31
22	19226.31	1306.67	46.46	1260.21	17966.10
23	17966.10	1306.67	43.42	1263.25	16702.85
24	16702.85	1306.67	40.37	1266.30	15436.55
25	15436.55	1306.67	37.30	1269.37	14167.18
26	14167.18	1306.67	34.24	1272.43	12894.75
27	12894.75	1306.67	31.16	1275.51	11619.24
28	11619.24	1306.67	28.08	1278.59	10340.65
29	10340.65	1306.67	24.99	1281.68	9058.97
30	9058.97	1306.67	21.89	1284.78	7774.19
31	7774.19	1306.67	18.79	1287.88	6486.31
32	6486.31	1306.67	15.68	1290.99	5195.32
33	5195.32	1306.67	12.56	1294.11	3901.21
34	3901.21	1306.67	9.43	1297.24	2603.97
35	2603.97	1306.67	6.29	1300.38	1303.59
36	1303.59	1306.67	3.15	1303.52	0.00